108 Hubble Terrace
Arkansas, 71913
3 bed • 2 bath • 7 guests • $189,000
Annual Revenue
$58,366
Profit (Cash Flow)
$24,354
Cap Rate
19.6%
Annual Revenue
AirDNA projects $235/night at 68% occupancy ($58,366)
Occupancy Rate
Avg Daily Rate
Return Metrics
46.86% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
46.86%
Cap Rate
19.62%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$8,970
Deductible property tax
$1,871
Your total deduction
$3,151
Your adjusted annual income
$150,000 - $3,151 = $146,849
Taxes on $146,849 (30%)
$44,055
Your old tax bill
$45,000
Your new tax bill
$44,055
Estimated tax savings
$945
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com